[ERDASAN] YoY Quarter Result on 30-Nov-2015 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
29-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
30-Nov-2015 [#3]
Profit Trend
QoQ- 61.16%
YoY- -389.66%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 5,220 0 4,066 5,191 5,351 5,621 6,607 -4.52%
PBT -1,076 0 270 -343 5 170 -2,560 -15.66%
Tax 0 0 -31 23 111 -100 -133 -
NP -1,076 0 239 -320 116 70 -2,693 -16.49%
-
NP to SH -955 0 344 -336 116 70 -2,693 -18.43%
-
Tax Rate - - 11.48% - -2,220.00% 58.82% - -
Total Cost 6,296 0 3,827 5,511 5,235 5,551 9,300 -7.38%
-
Net Worth 263,837 0 44,771 46,230 34,800 11,660 181,777 7.59%
Dividend
31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 263,837 0 44,771 46,230 34,800 11,660 181,777 7.59%
NOSH 421,894 609,140 866,133 418,750 386,666 172,500 1,923,571 -25.78%
Ratio Analysis
31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin -20.61% 0.00% 5.88% -6.16% 2.17% 1.25% -40.76% -
ROE -0.36% 0.00% 0.77% -0.73% 0.33% 0.60% -1.48% -
Per Share
31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 0.37 0.00 0.67 1.24 1.38 3.26 0.34 1.67%
EPS -0.07 0.00 0.06 -0.08 0.03 0.04 -0.14 -12.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1879 0.00 0.0735 0.1104 0.09 0.0676 0.0945 14.46%
Adjusted Per Share Value based on latest NOSH - 418,750
31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 2.28 0.00 1.78 2.27 2.34 2.46 2.89 -4.55%
EPS -0.42 0.00 0.15 -0.15 0.05 0.03 -1.18 -18.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1532 0.00 0.1957 0.2021 0.1521 0.051 0.7945 7.59%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 29/12/17 30/12/16 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.105 0.035 0.03 0.085 0.09 0.125 0.16 -
P/RPS 28.24 0.00 4.49 6.86 6.50 3.84 46.58 -9.36%
P/EPS -154.38 0.00 53.12 -105.93 300.00 308.04 -114.29 6.08%
EY -0.65 0.00 1.88 -0.94 0.33 0.32 -0.88 -5.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.41 0.77 1.00 1.85 1.69 -19.51%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 28/02/18 - 19/01/17 29/01/16 30/01/15 23/01/14 31/01/13 -
Price 0.095 0.00 0.03 0.065 0.095 0.085 0.11 -
P/RPS 25.55 0.00 4.49 5.24 6.86 2.61 32.03 -4.34%
P/EPS -139.68 0.00 53.12 -81.01 316.67 209.46 -78.57 11.97%
EY -0.72 0.00 1.88 -1.23 0.32 0.48 -1.27 -10.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 0.41 0.59 1.06 1.26 1.16 -14.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment